Income Breakdown
| TV Revenue | $879K |
| TV Placement Bonus | $509K |
| Matchday Revenue | $0 |
| Sponsorship | $14K |
| Merchandising | $345K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $492K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2032 |
$1.7M |
$2.1M |
$-389K |
$50.0M |
| Jul 2032 |
$1.8M |
$2.1M |
$-360K |
$50.3M |
| Jun 2032 |
$1.8M |
$2.5M |
$-678K |
$50.7M |
| May 2032 |
$1.9M |
$2.3M |
$-325K |
$51.4M |
| Apr 2032 |
$1.7M |
$2.6M |
$-935K |
$51.7M |
| Mar 2032 |
$1.7M |
$2.4M |
$-684K |
$52.6M |
| Feb 2032 |
$1.7M |
$2.6M |
$-840K |
$53.3M |
| Jan 2032 |
$2.0M |
$3.0M |
$-1.0M |
$54.2M |
| Dec 2031 |
$1.7M |
$2.6M |
$-886K |
$55.2M |
| Nov 2031 |
$1.6M |
$2.4M |
$-782K |
$56.1M |
| Oct 2031 |
$1.6M |
$2.5M |
$-941K |
$56.9M |
| Sep 2031 |
$17.4M |
$2.5M |
$14.9M |
$57.8M |